Cambex Corp
OTC:CBEX
Cash Flow Statement
Cash Flow Statement
Cambex Corp
| Aug-1990 | Dec-1990 | Mar-1991 | Jun-1991 | Aug-1991 | Nov-1991 | Feb-1992 | May-1992 | Aug-1992 | Nov-1992 | Feb-1993 | May-1993 | Aug-1993 | Nov-1993 | Feb-1994 | May-1994 | Aug-1994 | Dec-1994 | Mar-1995 | Jun-1995 | Aug-1995 | Dec-1995 | Mar-1996 | Jun-1996 | Sep-1996 | Dec-1996 | Mar-1997 | Jun-1997 | Sep-1997 | Dec-1997 | Apr-1998 | Jul-1998 | Oct-1998 | Dec-1998 | Apr-1999 | Jul-1999 | Oct-1999 | Dec-1999 | Apr-2000 | Jul-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Apr-2004 | Jul-2004 | Oct-2004 | Dec-2004 | Apr-2005 | Jul-2005 | Oct-2005 | Dec-2005 | Apr-2006 | Jul-2006 | Sep-2006 | Dec-2006 | Mar-2007 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
4
|
4
|
5
|
5
|
6
|
7
|
8
|
9
|
10
|
10
|
8
|
1
|
(2)
|
(4)
|
(6)
|
(0)
|
1
|
1
|
1
|
1
|
(10)
|
(3)
|
(14)
|
(14)
|
(6)
|
(9)
|
(9)
|
(10)
|
(9)
|
(7)
|
(6)
|
(6)
|
(6)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
1
|
1
|
1
|
3
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
2
|
2
|
2
|
3
|
3
|
4
|
3
|
(0)
|
2
|
2
|
2
|
9
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
7
|
(1)
|
8
|
8
|
0
|
2
|
3
|
3
|
3
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
|
| Cash Taxes Paid |
0
|
1
|
2
|
2
|
3
|
5
|
6
|
7
|
5
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
3
|
7
|
10
|
(1)
|
(8)
|
(16)
|
(22)
|
(13)
|
(7)
|
(9)
|
(11)
|
(7)
|
(12)
|
(7)
|
(3)
|
(8)
|
(5)
|
(6)
|
(3)
|
(3)
|
(2)
|
1
|
3
|
5
|
1
|
6
|
6
|
5
|
7
|
6
|
4
|
2
|
2
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
|
| Cash from Operating Activities |
10
N/A
|
13
+38%
|
16
+23%
|
7
-58%
|
1
-86%
|
(6)
N/A
|
(9)
-64%
|
1
N/A
|
3
+243%
|
3
+30%
|
0
-98%
|
(3)
N/A
|
(5)
-82%
|
(7)
-32%
|
(4)
+41%
|
(4)
-7%
|
(1)
+74%
|
(2)
-93%
|
1
N/A
|
1
-24%
|
(3)
N/A
|
(2)
+26%
|
(2)
+10%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
2
+18%
|
0
-99%
|
2
+8 250%
|
2
+4%
|
(0)
N/A
|
(1)
-3 050%
|
(1)
+26%
|
(2)
-89%
|
(2)
+2%
|
(1)
+51%
|
(1)
+8%
|
(1)
-8%
|
(1)
-49%
|
(2)
-48%
|
(2)
-28%
|
(2)
+11%
|
(2)
+14%
|
(1)
+22%
|
(1)
+52%
|
(1)
+12%
|
(0)
+41%
|
0
N/A
|
1
+263%
|
1
+44%
|
1
-2%
|
1
-26%
|
0
-51%
|
(0)
N/A
|
0
N/A
|
0
+31%
|
0
+8%
|
1
+120%
|
1
-41%
|
1
+11%
|
0
-44%
|
(0)
N/A
|
1
N/A
|
1
-35%
|
1
+14%
|
1
+8%
|
(1)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
(1)
|
1
|
(1)
|
(0)
|
1
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-53%
|
(0)
+11%
|
(1)
-49%
|
(1)
-38%
|
(1)
+13%
|
1
N/A
|
(0)
N/A
|
(2)
-844%
|
0
N/A
|
(2)
N/A
|
(1)
+34%
|
(0)
+91%
|
(2)
-1 650%
|
(1)
+40%
|
(1)
+23%
|
(1)
+38%
|
(1)
-3%
|
(1)
+5%
|
(1)
+3%
|
(1)
-14%
|
(0)
+89%
|
(0)
-457%
|
(0)
+13%
|
(0)
+44%
|
(0)
+58%
|
(0)
+75%
|
0
N/A
|
0
N/A
|
0
-33%
|
0
+100%
|
0
N/A
|
0
-25%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+75%
|
0
N/A
|
0
N/A
|
0
-71%
|
(0)
N/A
|
(0)
N/A
|
(0)
+40%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
0
|
(0)
|
2
|
1
|
(0)
|
1
|
(0)
|
(1)
|
1
|
(0)
|
(2)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(2)
N/A
|
(1)
+12%
|
(1)
+8%
|
(1)
+51%
|
1
N/A
|
1
+6%
|
0
-27%
|
0
N/A
|
0
-18%
|
(2)
N/A
|
(1)
+47%
|
(1)
+45%
|
(1)
N/A
|
1
N/A
|
1
-52%
|
0
-74%
|
2
+889%
|
2
-14%
|
0
-88%
|
1
+428%
|
1
-35%
|
(0)
N/A
|
2
N/A
|
1
-62%
|
(1)
N/A
|
(1)
+9%
|
(3)
-161%
|
(2)
+18%
|
(2)
+16%
|
(2)
+14%
|
0
N/A
|
1
+3 533%
|
1
-2%
|
1
+36%
|
2
+4%
|
1
-59%
|
1
+23%
|
1
+28%
|
2
+111%
|
2
+7%
|
2
+8%
|
2
-17%
|
1
-56%
|
1
+1%
|
1
-15%
|
1
-25%
|
1
-12%
|
(0)
N/A
|
(1)
-313%
|
(1)
+1%
|
(1)
-48%
|
(1)
+41%
|
(0)
+35%
|
(0)
+63%
|
(0)
-141%
|
(0)
-39%
|
(0)
+4%
|
(1)
-88%
|
(0)
+58%
|
(0)
-6%
|
(0)
+51%
|
0
N/A
|
(1)
N/A
|
(1)
+10%
|
(1)
-14%
|
(1)
+8%
|
0
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
8
N/A
|
11
+48%
|
15
+28%
|
6
-61%
|
1
-87%
|
(6)
N/A
|
(8)
-39%
|
1
N/A
|
2
+41%
|
2
-4%
|
(3)
N/A
|
(5)
-52%
|
(6)
-28%
|
(8)
-21%
|
(5)
+38%
|
(5)
-7%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
1
+78%
|
(3)
N/A
|
(3)
+8%
|
(0)
+90%
|
1
N/A
|
(3)
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-71%
|
(0)
+89%
|
(0)
+50%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+4%
|
(0)
N/A
|
(0)
+81%
|
0
N/A
|
1
+447%
|
0
-55%
|
0
-86%
|
(0)
N/A
|
(1)
-615%
|
(1)
+43%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-93%
|
0
+100%
|
0
+1 575%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-820%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+13%
|
0
+344%
|
0
+5%
|
0
-33%
|
0
-90%
|
0
+121%
|
(0)
N/A
|
(0)
-16%
|
(0)
+53%
|
(0)
-104%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
9
N/A
|
13
+38%
|
16
+24%
|
6
-61%
|
0
-98%
|
(6)
N/A
|
(10)
-57%
|
(0)
+100%
|
2
N/A
|
2
+25%
|
(1)
N/A
|
(4)
-348%
|
(7)
-64%
|
(8)
-23%
|
(5)
+36%
|
(5)
+0%
|
(2)
+67%
|
(3)
-62%
|
0
N/A
|
0
-70%
|
(4)
N/A
|
(2)
+37%
|
(2)
-4%
|
(0)
+97%
|
(2)
-1 813%
|
1
N/A
|
2
+24%
|
0
-97%
|
2
+3 300%
|
2
+2%
|
(0)
N/A
|
(1)
-4 067%
|
(1)
+26%
|
(2)
-91%
|
(2)
+2%
|
(1)
+51%
|
(1)
+7%
|
(1)
-6%
|
(1)
-49%
|
(2)
-48%
|
(2)
-27%
|
(2)
+10%
|
(2)
+14%
|
(1)
+22%
|
(1)
+52%
|
(1)
+12%
|
(0)
+41%
|
0
N/A
|
1
+263%
|
1
+44%
|
1
-2%
|
1
-26%
|
0
-51%
|
(0)
N/A
|
0
N/A
|
0
+31%
|
0
+8%
|
1
+120%
|
1
-42%
|
1
+12%
|
0
-45%
|
(0)
N/A
|
1
N/A
|
1
-35%
|
1
+14%
|
1
+8%
|
(1)
N/A
|
|